Isle of Capri Casinos, Inc. Announces Fiscal 2013 Fourth Quarter And Year Results

06 Jun, 2013, 08:30 ET from Isle of Capri Casinos, Inc.

ST. LOUIS, June 6, 2013 /PRNewswire/ -- Isle of Capri Casinos, Inc. (NASDAQ: ISLE) ("Isle") today reported financial results for the fourth fiscal quarter and fiscal year ended April 28, 2013.

2013 Fourth Quarter Financial Highlights

  • Net revenues, excluding insurance recoveries in the fourth quarter of fiscal 2012, declined from $282.4 million to $268.1 million, and Consolidated Adjusted EBITDA decreased from $69.8 million to $59.1 million.
  • Adjusted income per share, which normalizes for the effect of non-recurring and unusual items, was $0.24 compared to $0.39 in the prior year period.
  • The extra week in fiscal 2012 is estimated to have an approximately $18 million impact on net revenues and an approximately $5 million impact on Consolidated Adjusted EBITDA, or approximately $0.13 in adjusted income per share.

Discussing the results, president and chief executive officer Virginia McDowell said, "Consistent with other regional gaming companies, the quarter presented a difficult operating environment in our markets, as the combination of continuing economic challenges, changes in payroll tax rates and the delay in income tax refunds led to softer business levels at our casinos.  In addition, when compared to the extremely mild winter in fiscal 2012, there was significant impact from weather-related disruptions in the fiscal 2013 quarter.  Finally, the fourth quarter of fiscal 2012 contained an extra 14th week compared to 13 weeks in this year's quarter.  Adjusting for the extra week in fiscal 2012 and last year's insurance recoveries, we believe our results were in-line with other regional casino operators."

Summary of Consolidated Operating Results

The following table outlines the Company's financial results (dollars in millions, except per share data, unaudited): 

Three Months Ended

Twelve Months Ended

April 28,

April 29,

April 28,

April 29,

2013

2012

2013

2012

Net revenues

$    268.1

$    291.0

$    965.2

$    977.4

Net revenues, excluding insurance recoveries

268.1

282.4

965.2

967.7

Consolidated Adjusted EBITDA (1)

59.1

69.8

184.8

201.2

Income (loss) from continuing operations

(45.4)

(13.5)

(46.0)

(17.4)

Income (loss) from discontinued operations

-

(111.3)

(1.6)

(112.4)

Net income (loss)

(45.4)

(124.8)

(47.6)

(129.8)

Diluted income (loss) per share from continuing operations

(1.15)

(0.35)

(1.17)

(0.45)

Diluted income (loss) per share from discontinued operations

-

(2.85)

(0.04)

(2.90)

Diluted income (loss) per share

(1.15)

(3.20)

(1.21)

(3.35)

Adjusted income (loss) per share (2)

0.24

0.39

0.39

0.45

(1) For a further description of Consolidated Adjusted EBITDA, refer to the reconciliation tables following the narrative and the definition of Adjusted EBITDA in footnote (1) of this release.

(2) For a reconciliation of the GAAP basis per share amounts to adjusted income (loss) per share, refer to the reconciliation table labeled "Reconciliation of GAAP Net Income (Loss) to Adjusted Income (Loss) and GAAP Net Income (Loss) Per Share to Adjusted Income (Loss) Per Share."

In addition to the extra week in fiscal 2012, the following items impacted income from continuing operations during the quarters and years ended April 28, 2013 and April 29, 2012:

  • Net revenues and operating income for the fourth quarter of fiscal year 2012 included $8.6 million of insurance recoveries received as a result of business interruption claims related to flooding along the Mississippi River.
  • The Company recorded $50.1 million in impairment charges in fiscal 2013 and $30.5 in fiscal 2012.
  • Pre-opening expenses were $1.0 million higher than in the fiscal 2012 quarter due to the impending opening of the new Lady Luck Nemacolin Casino.
  • Depreciation and amortization increased from $17.9 million to $20.4 million primarily as a result of the opening our Cape Girardeau, Missouri casino.
  • Interest expense in the fourth quarter of fiscal 2013 includes approximately $2.2 million in charges related to the Company's recently completed financing transactions.

McDowell continued, "Fiscal 2013 was marked by tremendous progress in our efforts to renew our asset base, even in a challenging operating environment.  We opened Cape Girardeau, rebranded Vicksburg as a new Lady Luck, completed the sale of Biloxi, renovated our hotels in Lake Charles and Black Hawk and introduced many new outlets of our popular food and beverage concepts, including the Farmer's Pick Buffet and Otis & Henry's Bar & Grill.

"We are aggressively implementing cost efficiencies at our properties and corporate office that we expect to save us approximately $­­2 million per year, including the consolidation of our two Black Hawk properties under a single management team, and efficiencies at our corporate office through cost-reductions and attrition. In connection with these moves we incurred approximately $0.9 million in severance expenses in the fourth quarter.

"The ramp of our Cape Girardeau property has been slower than expected. While we were successful in building our database during the fourth quarter, our promotional spending did not generate the desired results. Recently introduced measures aimed at rationalizing our marketing programs and reducing operating costs should have a positive impact on EBITDA moving forward.

"In addition, we are looking forward to the debut of our new, flagship Lady Luck property at Nemacolin Woodlands Resort in western Pennsylvania.  Lady Luck Nemacolin is scheduled to open to the public on July 1st, pending final regulatory approvals.  And we are looking forward to continuing to work closely with our partner in Philadelphia as the Gaming Control Board outlines next steps in the competitive licensing process for the remaining Category 2 gaming license in Pennsylvania."

Fourth Quarter Property Operating Results  

As previously stated the fourth quarter of fiscal 2012 contained 14 weeks compared to 13 weeks in the fiscal 2013 quarter.  This fact would lead to an approximately 7% reduction in net revenue and Adjusted EBITDA on a comparable basis before any other factors are considered.

Black Hawk – Net revenues decreased $2.8 million to $31.2 million and Adjusted EBITDA decreased $1.7 million to $7.8 million.  Results were negatively impacted by weather, as the market experienced 17 days of snow compared to only 6 days in the prior year and a year-over-year increase in the gaming tax rate, which resulted in $0.3 million in additional gaming taxes.

Pompano – Net revenues decreased from $48.5 million to $46.4 million and Adjusted EBITDA decreased $1.0 million to $9.8 million, attributable to increased marketing and a heightened promotional environment during the quarter.

Iowa Net revenues decreased $4.8 million (7.2%) to $61.8 million and Adjusted EBITDA decreased $2.5 million to $17.8 million.  In Davenport, we were closed for eight days in April due to flooding.   We estimate that this had approximately $0.5 million impact on Adjusted EBITDA.  In Waterloo, we are currently renovating the casino bar and building a Farmers Pick Buffet.  Severe winter weather impacted results during 5 of the 13 weeks of the quarter.

Lake Charles Net revenues decreased from $38.7 million to $32.9 million and Adjusted EBITDA decreased $1.2 million to $6.0 million primarily as a result of increased competitive pressures. 

Missouri Combined net revenues in Boonville, Caruthersville and Kansas City decreased $8.5 million to $47.9 million and Adjusted EBITDA decreased $2.6 million to $14.5 million. In Boonville results were hampered by significantly worse weather year over year and construction late in the quarter when we began renovations to our casino floor and Lone Wolf bar. In Caruthersville, we have shifted our marketing dollars to new territories, leading to improved revenue from west Tennessee; however the property was still impacted by the opening of Cape Girardeau.  In Kansas City, we continue to face the ramp-up of new competition which opened in the prior year quarter, and severe weather impacted results.

Cape Girardeau generated net revenues of $16.7 million and Adjusted EBITDA $1.6 million. We recently made significant changes to our management and marketing strategy that, we believe, will benefit EBITDA moving forward as we refine our operations in the developing market.

Mississippi Net revenues decreased $6.7 million to $31.0 million and Adjusted EBITDA decreased $4.4 million to $7.8 million.  The Mississippi market continues to feel the impact of a sluggish economy.  All of our casinos in Mississippi felt the impact of the delayed IRS refunds as the amount of refund checks cashed fell by 22%.  In Vicksburg, increased market share at our newly rebranded Lady Luck were not enough to offset an overall 7% decline in market revenue. Vicksburg revenues decreased $1.1 million to $9.3 million and Adjusted EBITDA decreased $1.3 million to $2.8 million. New competition in Natchez led to a $2.7 million decrease in net revenue and a $2.3 million decrease in Adjusted EBITDA, as we are aggressively positioning to maintain market share.

Corporate Expenses

Corporate and development expenses were $7.2 million for the quarter, a decrease of $3.6 million compared to prior year, primarily due to reduced incentive compensation of $3.5 million, as we did not meet the threshold annual performance level under our management incentive program, and reduced insurance costs of approximately $0.7 million, offset by $0.9 million in severance expenses. In addition, non-cash stock compensation expense was $0.9 million for the quarter compared to $1.3 million in the fourth quarter of fiscal 2012.

For the fiscal year, non-cash stock compensation expense was $4.8 million, compared to $7.3 million in fiscal 2012.

Development

Nemacolin Woodlands Resort, Pennsylvania –  Lady Luck Nemacolin is scheduled to open to the public July 1, 2013, subject to final regulatory approval.  Lady Luck Nemacolin is planned to include 600 slot machines, 28 table games and two food and beverage outlets.  The Company expects the total project to cost approximately $60 million, including $12.5 million in licensing fees.

Philadelphia, Pennsylvania – On February 1, 2013, we entered into an agreement with Tower Entertainment, LLC, to operate the proposed $700 million casino entertainment complex, dubbed The Provence, in Philadelphia, if selected for licensure by the Pennsylvania Gaming Control Board.  As proposed the 1.25 million square foot project is expected to  include a 125-room hotel, a casino featuring approximately 3,000 electronic gaming machines and 150 table games, as well as a rooftop village, concert hall, 8 restaurants, private swim club, night club, retail shopping and meeting and event space.  The Pennsylvania Gaming Control Board has held public input hearings for the competitors for Pennsylvania's final remaining slot machine and table games licenses.  The Pennsylvania Gaming Control Board has not announced a timeline for suitability hearings or eventual licensure.

Capital Structure and FY 2014 Guidance

As of April 28, 2013, the Company had:

  • $68.5 million in cash and cash equivalents, excluding $11.4 million in restricted cash and investments;
  • $1.2 billion in total debt; and
  • $90 million in net line of credit availability.

Fiscal year 2013 capital expenditures were $153.2 million, of which $79.0 million related to our new casino in Cape Girardeau, $23.7 million related to the development of Lady Luck Nemacolin, and $50.5 million related to maintenance capital and projects at our existing properties.

The Company provided guidance for the following specific non-operating items for fiscal year 2014:

  • Depreciation and amortization expense is expected to be approximately $91 million to $93 million.
  • The Company expects cash income taxes pertaining to FY 2014 operations to be less than $2 million, primarily representing state income taxes.
  • Interest expense is expected to be approximately $88 million to $90 million, net of capitalized interest.
  • Corporate and development expenses for FY 2014 are expected to be approximately $34 million, including approximately $5 million in non-cash stock compensation expense.
  • Capital expenditures for FY 2014 are expected to be approximately $80 million to $83 million, including approximately $30 million for the completion of Lady Luck Nemacolin.
  • We expect to incur approximately $2.5 million of incremental pre-opening expenses related to Lady Luck Nemacolin.

Conference Call Information

Isle of Capri Casinos, Inc. will host a conference call on June 6, 2013 at 9:00 am Central Time, during which management will discuss the financial and other matters addressed in this press release.  The conference call can be accessed by interested parties via webcast through the investor relations page of the Company's website, www.islecorp.com, or, for domestic callers, by dialing 877-917-8929.  International callers can access the conference call by dialing 517-308-9020.  The conference call reference number is 1955456. The conference call will be recorded and available for review starting at midnight central on June 6, 2013, until midnight central on June 13, 2013, by dialing 866-422-8156; International: 203-369-0832 and access number 4589.

About Isle of Capri Casinos, Inc.

Isle of Capri Casinos, Inc. is a leading regional gaming and entertainment company dedicated to providing guests with exceptional experience at each of the casino properties that it owns and operates, primarily under the Isle and Lady Luck brands.  The Company currently owns and operates gaming and entertainment facilities in Mississippi, Louisiana, Iowa, Missouri, Colorado and Florida. The Company is also currently developing a new facility at Nemacolin Woodlands Resort in western Pennsylvania. More information is available at the Company's website, www.islecorp.com.

Forward-Looking Statements

This press release may be deemed to contain forward-looking statements, which are subject to change. These forward-looking statements may be significantly impacted, either positively or negatively by various factors, including without limitation, licensing, and other regulatory approvals, financing sources, development and construction activities, costs and delays, weather, permits, competition and business conditions in the gaming industry. The forward-looking statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from those expressed in or implied by the statements herein.

Additional information concerning potential factors that could affect the Company's financial condition, results of operations and expansion projects, is included in the filings of the Company with the Securities and Exchange Commission, including, but not limited to, its Form 10-K for the most recently ended fiscal year.

CONTACTS:  Isle of Capri Casinos, Inc.,   Dale Black, Chief Financial Officer-314.813.9327   Jill Alexander, Senior Director of Corporate Communication-314.813.9368

 

ISLE OF CAPRI CASINOS, INC. 

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share amounts)

(Unaudited)

Three Months Ended

Twelve Months Ended

April 28,

April 29,

April 28,

April 29,

2013

2012

2013

2012

Revenues:

Casino

$     282,684

$     294,940

$  1,016,005

$  1,006,523

Rooms

8,063

8,631

31,851

32,438

Food, beverage, pari-mutuel and other

37,385

37,275

133,377

128,560

Insurance recoveries

-

8,654

-

9,637

 Gross revenues

328,132

349,500

1,181,233

1,177,158

  Less promotional allowances

(60,058)

(58,480)

(216,034)

(199,787)

   Net revenues

268,074

291,020

965,199

977,371

Operating expenses:

 Casino

41,715

41,900

156,179

153,743

 Gaming taxes

71,569

73,225

255,105

251,780

 Rooms

1,727

1,762

6,686

7,027

 Food, beverage, pari-mutuel and other

12,164

12,185

42,472

41,281

 Marine and facilities

14,854

14,421

56,421

57,225

 Marketing and administrative

60,714

61,635

236,146

234,470

 Corporate and development

7,197

10,831

33,953

40,248

 Valuation charges

50,100

30,549

50,100

30,549

 Preopening

1,446

484

5,765

615

 Depreciation and amortization

20,357

17,924

73,419

76,050

  Total operating expenses

281,843

264,916

916,246

892,988

Operating income

(13,769)

26,104

48,953

84,383

Interest expense

(25,036)

(22,466)

(89,461)

(87,905)

Interest income

96

199

502

819

Derivative income (expense)

216

187

748

439

Income (loss) from continuing operations before 

  income taxes

(38,493)

4,024

(39,258)

(2,264)

 Income tax provision

(6,898)

(17,502)

(6,732)

(15,119)

Income (loss) from continuing operations 

(45,391)

(13,478)

(45,990)

(17,383)

Income (loss)  from discontinued operations, 

  net of income taxes 

-

(111,313)

(1,579)

(112,370)

Net income (loss)

$      (45,391)

$    (124,791)

$      (47,569)

$    (129,753)

Income (loss) per common share-basic:

 Income (loss) from continuing operations

$          (1.15)

$          (0.35)

$          (1.17)

$          (0.45)

 Income (loss) from discontinued operations, 

   net of income taxes 

-

(2.85)

(0.04)

(2.90)

Net income (loss)

$          (1.15)

$          (3.20)

$          (1.21)

$          (3.35)

Income (loss) per common share-dilutive:

 Income (loss) from continuing operations

$          (1.15)

$          (0.35)

$          (1.17)

$          (0.45)

 Income (loss) from discontinued operations, 

   net of income taxes 

-

(2.85)

(0.04)

(2.90)

Net income (loss)

$          (1.15)

$          (3.20)

$          (1.21)

$          (3.35)

Weighted average basic shares

39,518,406

38,982,281

39,340,325

38,753,098

Weighted average diluted shares

39,518,406

38,982,281

39,340,325

38,753,098

 

 

 

ISLE OF CAPRI CASINOS, INC. 

CONSOLIDATED BALANCE SHEETS 

(In thousands, except share and per share amounts) 

April 28,

April 29,

2013

2012

ASSETS

(unaudited)

Current assets:

Cash and cash equivalents

$        68,469

$        94,461

Marketable securities

25,520

24,943

Accounts receivable, net

11,077

6,941

Insurance receivable

-

7,497

Income taxes receivable

4,789

2,161

Deferred income taxes

1,573

627

Prepaid expenses and other assets

20,872

18,950

Assets held for sale

-

46,703

Total current assets

132,300

202,283

Property and equipment, net

1,034,026

950,014

Other assets:

Goodwill

280,803

330,903

Other intangible assets, net

60,748

56,586

Deferred financing costs, net

27,230

13,205

Restricted cash and investments

11,417

12,551

Prepaid deposits and other

7,075

9,428

Total assets

$   1,553,599

$   1,574,970

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Current maturities of long-term debt

$             415

$          5,393

Accounts payable 

34,533

23,536

Accrued liabilities:

Payroll and related

35,093

38,566

Property and other taxes

21,340

19,522

Interest

18,502

9,296

Progressive jackpots and slot club awards

16,579

14,892

Liabilities related to assets held for sale

-

4,362

Other

29,337

40,549

Total current liabilities

155,799

156,116

Long-term debt, less current maturities

1,156,469

1,149,038

Deferred income taxes

43,104

36,057

Other accrued liabilities

33,303

33,583

Other long-term liabilities

22,514

16,556

Stockholders' equity:

Preferred stock, $.01 par value; 2,000,000 shares authorized; none issued

-

-

Common stock, $.01 par value; 60,000,000 shares authorized; shares issued:

42,066,148 at April 28, 2013 and 42,066,148 at April 29, 2012

421

421

Class B common stock, $.01 par value; 3,000,000 shares authorized; none issued

-

-

Additional paid-in capital

246,214

247,855

Retained earnings (deficit)

(74,227)

(26,658)

Accumulated other comprehensive (loss) income

(247)

(855)

172,161

220,763

Treasury stock, 2,470,128 shares at April 28, 2013 and 3,083,867 April 29, 2012

(29,751)

(37,143)

Total stockholders' equity

142,410

183,620

Total liabilities and stockholders' equity

$   1,553,599

$   1,574,970

 

 

Isle of Capri Casinos, Inc.

Supplemental Data - Net Revenues

(unaudited, in thousands)

Three Months Ended

Twelve Months Ended

April 28,

April 29,

April 28,

April 29,

2013

2012

2013

2012

Properties Not Impacted by Flooding

Lake Charles, Louisiana

$      32,884

$      38,714

$      125,575

$      138,634

Kansas City, Missouri

19,493

22,554

73,538

80,703

Boonville, Missouri

20,055

23,315

78,624

81,796

Cape Girardeau, Missouri

16,671

32,782

Bettendorf, Iowa

20,642

21,715

78,083

79,156

Marquette, Iowa

6,889

7,357

27,605

28,036

Waterloo, Iowa

23,547

24,721

86,654

86,484

Black Hawk, Colorado

31,233

34,073

122,135

124,051

Pompano, Florida

46,393

48,538

154,629

154,740

217,807

220,987

779,625

773,600

Properties Impacted by Flooding

Natchez, Mississippi

6,286

9,009

25,378

26,739

Lula, Mississippi

15,454

18,300

55,444

56,070

Vicksburg, Mississippi

9,296

10,437

29,918

31,937

Caruthersville, Missouri

8,356

10,539

32,282

33,890

Davenport, Iowa

10,680

12,769

41,794

44,055

50,072

61,054

184,816

192,691

Property Net Revenues before Other

267,879

282,041

964,441

966,291

Insurance Recoveries(2)

Natchez

-

1,485

-

1,904

Lula

-

5,455

-

5,455

Vicksburg

-

703

-

758

Caruthersville

-

751

-

1,149

Davenport

-

260

-

371

Other

195

325

758

1,443

Net Revenues from Continuing Operations

$    268,074

$    291,020

$      965,199

$      977,371

 

 

 

Isle of Capri Casinos, Inc.

Reconciliation of Operating Income (Loss) to Adjusted EBITDA

(unaudited, in thousands)

Three Months Ended April 28, 2013

Operating Income (Loss)

Depreciation and Amortization

Valuation Charges (3)

Stock-Based Compensation

Preopening

Adjusted EBITDA (1)

Properties Not Impacted by Flooding

Lake Charles, Louisiana

$        2,893

$                 3,057

$              -

$                      6

$                  -

$        5,956

Kansas City, Missouri

4,208

992

-

4

-

5,204

Boonville, Missouri

6,251

896

-

5

-

7,152

Cape Girardeau, Missouri

(1,177)

2,810

-

4

-

1,637

Bettendorf, Iowa

4,211

1,737

-

3

-

5,951

Marquette, Iowa

978

556

-

3

-

1,537

Waterloo, Iowa

6,627

1,194

-

6

-

7,827

Black Hawk, Colorado

5,443

2,303

-

11

-

7,757

Pompano, Florida

7,981

1,846

-

7

-

9,834

Nemacolin, Pennsylvania

(1,446)

-

-

-

1,446

-

35,969

15,391

-

49

1,446

52,855

Properties Impacted by Flooding

Natchez, Mississippi

(15,836)

353

16,000

5

-

522

Lula, Mississippi

(31,001)

1,318

34,100

6

-

4,423

Vicksburg, Mississippi

1,490

1,324

-

5

-

2,819

Caruthersville, Missouri

1,276

840

-

5

-

2,121

Davenport, Iowa

1,873

596

-

5

-

2,474

(42,198)

4,431

50,100

26

-

12,359

Total Operating Properties

(6,229)

19,822

50,100

75

1,446

65,214

Corporate and Other

(7,540)

535

-

938

-

(6,067)

Total

$     (13,769)

$               20,357

$       50,100

$                  1,013

$            1,446

$      59,147

Three Months Ended April 29, 2012

Operating Income (Loss)

Depreciation and Amortization

Valuation and Other Charges(3)

Stock-Based Compensation

Insurance Recoveries (2) and Preopening

Adjusted EBITDA (1)

Properties Not Impacted by Flooding

Lake Charles, Louisiana

$     (11,193)

$                 2,236

$       16,149

$                          3

$                  -

$        7,195

Kansas City, Missouri

4,741

980

-

1

-

5,722

Boonville, Missouri

7,867

849

-

5

-

8,721

Cape Girardeau, Missouri

(484)

-

-

-

484

-

Bettendorf, Iowa

4,423

1,994

-

5

-

6,422

Marquette, Iowa

1,214

469

-

5

-

1,688

Waterloo, Iowa

7,133

1,651

-

5

-

8,789

Black Hawk, Colorado

7,457

1,992

-

10

-

9,459

Pompano, Florida

8,338

2,457

-

6

-

10,801

29,496

12,628

16,149

40

484

58,797

Properties Impacted by Flooding

Natchez, Mississippi

3,858

418

-

5

(1,485)

2,796

Lula, Mississippi

(5,303)

1,585

14,400

5

(5,455)

5,232

Vicksburg, Mississippi 

3,528

1,259

-

3

(703)

4,087

Caruthersville, Missouri

2,528

893

-

5

(751)

2,675

Davenport, Iowa

3,110

533

-

5

(260)

3,388

7,721

4,688

14,400

23

(8,654)

18,178

Total Operating Properties

37,217

17,316

30,549

63

(8,170)

76,975

Corporate and Other

(11,113)

608

1,979

1,326

-

(7,200)

Total

$      26,104

$               17,924

$       32,528

$                     1,389

$           (8,170)

$      69,775

 

 

 

Isle of Capri Casinos, Inc.

Reconciliation of Operating Income (Loss) to Adjusted EBITDA

(unaudited, in thousands)

Twelve Months Ended April 28, 2013

Operating Income (Loss)

Depreciation and Amortization

Stock-Based Compensation

Valuation Charges (3)

Preopening and Financing (4)

Adjusted EBITDA (1)

Properties Not Impacted by Flooding

Lake Charles, Louisiana

$            9,270

$                10,070

$                         20

$             -

$                  -

$         19,360

Kansas City, Missouri

13,275

4,012

14

-

-

17,301

Boonville, Missouri

24,004

3,545

22

-

-

27,571

Cape Girardeau, Missouri

(5,135)

5,572

10

-

4,050

4,497

Bettendorf, Iowa

13,995

6,948

16

-

-

20,959

Marquette, Iowa

3,718

1,901

15

-

-

5,634

Waterloo, Iowa

21,544

5,026

22

-

-

26,592

Black Hawk, Colorado

20,109

8,837

43

-

-

28,989

Pompano, Florida

19,396

7,252

28

-

-

26,676

Nemacolin, Pennsylvania

(1,715)

-

-

-

1,715

-

118,461

53,163

190

-

5,765

177,579

Properties Impacted by Flooding

Natchez, Mississippi

(14,667)

1,539

19

16,000

-

2,891

Lula, Mississippi

(29,815)

6,098

21

34,100

-

10,404

Vicksburg, Mississippi 

1,184

4,664

19

-

-

5,867

Caruthersville, Missouri

2,832

3,361

21

-

-

6,214

Davenport, Iowa

6,492

2,255

21

-

-

8,768

(33,974)

17,917

101

50,100

-

34,144

Total Operating Properties

84,487

71,080

291

50,100

5,765

211,723

Corporate and Other

(35,534)

2,339

4,788

-

1,478

(26,929)

Total

$          48,953

$                73,419

$                    5,079

$      50,100

$            7,243

$       184,794

Twelve Months Ended April 29, 2012

Operating Income (Loss)

Depreciation and Amortization

Stock-Based Compensation

Valuation and Other Charges (3)

Preopening

Adjusted EBITDA (1)

Properties Not Impacted by Flooding

Lake Charles, Louisiana

$          (4,478)

$                  9,291

$                        38

$      16,149

$                  -

$         21,000

Kansas City, Missouri

13,902

3,997

11

-

-

17,910

Boonville, Missouri

26,018

3,481

45

-

-

29,544

Cape Girardeau, Missouri

(615)

-

-

615

-

Bettendorf, Iowa

12,793

8,122

21

-

-

20,936

Marquette, Iowa

4,169

1,791

25

-

-

5,985

Waterloo, Iowa

20,399

6,573

37

-

-

27,009

Black Hawk, Colorado

17,468

10,953

40

-

-

28,461

Pompano, Florida

17,393

10,539

24

-

-

27,956

107,049

54,747

241

16,149

615

178,801

Properties Impacted by Flooding

Natchez, Mississippi

6,478

1,536

25

-

-

8,039

Lula, Mississippi

(4,729)

6,590

45

14,400

-

16,306

Vicksburg, Mississippi 

4,145

5,067

10

-

-

9,222

Caruthersville, Missouri

4,497

3,395

26

-

-

7,918

Davenport, Iowa

8,261

2,202

26

-

-

10,489

18,652

18,790

132

14,400

-

51,974

Total Operating Properties

125,701

73,537

373

30,549

615

230,775

Corporate and Other

(41,318)

2,513

7,269

1,979

-

(29,557)

Total

$          84,383

$                76,050

$                    7,642

$      32,528

$               615

$       201,218

 

 

Isle of Capri Casinos, Inc.

Reconciliation of Income (Loss) From Continuing Operations to Adjusted EBITDA

(unaudited, in thousands)

Three Months Ended

Twelve Months Ended

April 28, 

April 29, 

April 28, 

April 29, 

2013

2012

2013

2012

Income (loss) from continuing operations

$    (45,391)

$   (13,478)

$    (45,990)

$     (17,383)

Income tax provision

6,898

17,502

6,732

15,119

Derivative (income) expense

(216)

(187)

(748)

(439)

Interest income

(96)

(199)

(502)

(819)

Interest expense

25,036

22,466

89,461

87,905

Depreciation and amortization

20,357

17,924

73,419

76,050

Stock-based compensation

1,013

1,389

5,079

7,642

Valuation charges and other (3)

50,100

32,528

50,100

32,528

Preopening expense

1,446

484

5,765

615

Financing expense (4)

-

-

1,478

-

Insurance recoveries (2)

-

(8,654)

-

-

Adjusted EBITDA (1)

$      59,147

$     69,775

$    184,794

$    201,218

 

 

 

Isle of Capri Casinos, Inc.

Reconciliations of GAAP Net Income (Loss) to Adjusted Net Income (Loss) and GAAP Net Income (Loss) Per Share to Adjusted Net Income (Loss) Per Share

(unaudited, in thousands)

Three Months Ended

Twelve Months Ended

April 28, 

April 29, 

April 28, 

April 29, 

2013

2012

2013

2012

GAAP net income (loss) 

$         (45,391)

$       (124,791)

$         (47,569)

$       (129,753)

Insurance recoveries (2)

-

(8,654)

-

-

Valuation charges and other (3)

50,100

32,528

50,100

32,528

Financing costs (4)

2,236

-

4,742

-

Preopening

1,446

484

5,765

615

Adjustment for taxes on above items (5)

-

(3,790)

-

(7,251)

Tax valuation allowance

758

8,742

758

8,742

Discontinued operations

-

111,313

1,579

112,370

Adjusted net income

$            9,149

$          15,832

$          15,375

$          17,251

GAAP net income (loss) 

$             (1.15)

$             (3.20)

$             (1.21)

$             (3.35)

Insurance recoveries (2)

-

(0.22)

-

-

Valuation charges and other (3)

1.27

0.83

1.27

0.84

Financing costs (4)

0.06

-

0.12

-

Preopening

0.04

0.01

0.15

0.02

Adjustment for taxes on above items (5)

-

(0.10)

-

(0.19)

Tax valuation allowance

0.02

0.22

0.02

0.23

Discontinued operations

-

2.85

0.04

2.90

Adjusted net income per share

$              0.24

$              0.39

$              0.39

$              0.45

 

  1. Adjusted EBITDA is "earnings before interest and other non-operating income (expense), income taxes, stock-based compensation, preopening expense, valuation charges and other unusual items (see Note 4 below) and depreciation and amortization." Adjusted EBITDA is presented solely as a supplemental disclosure because management believes that it is 1) a widely used measure of operating performance in the gaming industry, 2) used as a component of calculating required leverage and minimum interest coverage ratios under our Senior Credit Facility and 3) a principal basis of valuing gaming companies. Management uses Adjusted EBITDA as the primary measure of the Company's operating properties' performance, and they are important components in evaluating the performance of management and other operating personnel in the determination of certain components of employee compensation.  Adjusted EBITDA should not be construed as an alternative to operating income as an indicator of the Company's operating performance, as an alternative to cash flows from operating activities as a measure of liquidity or as an alternative to any other measure determined in accordance with U.S. generally accepted accounting principles (GAAP).  The Company has significant uses of cash flows, including capital expenditures, interest payments, taxes and debt principal repayments, which are not reflected in Adjusted EBITDA.  Also, other gaming companies that report Adjusted EBITDA information may calculate Adjusted EBITDA in a different manner than the Company.  A reconciliation of Adjusted EBITDA to operating income is included in the financial schedules accompanying this release. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by net revenues before insurance recoveries. Certain of our debt agreements use a similar calculation of "Adjusted EBITDA" as a financial measure for the calculation of financial debt covenants and includes add back of items such as gain on early extinguishment of debt, pre-opening expenses, certain write-offs and valuation expenses, and non-cash stock compensation expense. Reference can be made to the definition of Adjusted EBITDA in the applicable debt agreements on file as Exhibits to our filings with the Securities and Exchange Commission. 
  2. We have received insurance recoveries related to our flood claims associated with the flooding along the Mississippi River in the first quarter of fiscal 2012.
  3. Valuation charges in the fourth quarter and fiscal 2013 consist of goodwill impairment charges of $34.1 million at our Lula property and $16.0 million at our Natchez property. Valuation charges and other in the fourth quarter and fiscal 2012 consists of a goodwill impairment charge at our Lula property of $14.4 million, a charge of $16.1 million at our Lake Charles property related to the sale of our smaller riverboat and associated gaming license, and a charge of $2.0 million at Corporate in connection with a legal judgment.
  4. Financing charges relate to non-capitalizable fees of $1.5 million associated with the tender offer of our 7% Senior Subordinated Notes during fiscal 2013, recorded in Corporate and development expenses, and the non-cash write-off of deferred financing costs of $2.2 million and $3.3 million during the fourth quarter and fiscal 2013, respectively, related to debt refinancing and recorded in interest expense.
  5. Because of our tax valuation allowances, there is no adjustment for income taxes on the above items during fiscal 2013.

SOURCE Isle of Capri Casinos, Inc.



RELATED LINKS

http://www.islecorp.com